|
Laxmi Organic Industries Limited (LXCHEM.NS) DCF Valuation
IN | Basic Materials | Chemicals - Specialty | NSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Laxmi Organic Industries Limited (LXCHEM.NS) Bundle
Looking to assess the intrinsic value of Laxmi Organic Industries Limited? Our (LXCHEMNS) DCF Calculator integrates real-world data with extensive customization features, allowing you to refine your projections and enhance your investment strategies.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15,269.4 | 17,599.6 | 30,796.4 | 27,966.4 | 28,342.3 | 34,180.7 | 41,221.8 | 49,713.3 | 59,954.0 | 72,304.3 |
| Revenue Growth, % | 0 | 15.26 | 74.98 | -9.19 | 1.34 | 20.6 | 20.6 | 20.6 | 20.6 | 20.6 |
| EBITDA | 1,464.0 | 2,229.5 | 3,772.8 | 2,591.6 | 2,864.0 | 3,683.2 | 4,441.9 | 5,357.0 | 6,460.5 | 7,791.3 |
| EBITDA, % | 9.59 | 12.67 | 12.25 | 9.27 | 10.11 | 10.78 | 10.78 | 10.78 | 10.78 | 10.78 |
| Depreciation | 488.9 | 465.2 | 481.8 | 724.1 | 1,065.9 | 940.6 | 1,134.4 | 1,368.1 | 1,649.9 | 1,989.8 |
| Depreciation, % | 3.2 | 2.64 | 1.56 | 2.59 | 3.76 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 |
| EBIT | 975.1 | 1,764.3 | 3,291.0 | 1,867.5 | 1,798.1 | 2,742.6 | 3,307.5 | 3,988.9 | 4,810.6 | 5,801.5 |
| EBIT, % | 6.39 | 10.02 | 10.69 | 6.68 | 6.34 | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 |
| Total Cash | 241.1 | 5,081.5 | 1,560.7 | 2,222.2 | 2,342.3 | 3,536.3 | 4,264.8 | 5,143.3 | 6,202.8 | 7,480.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3,598.8 | 4,346.4 | 6,684.2 | 5,702.5 | 5,834.4 | 7,584.3 | 9,146.7 | 11,030.9 | 13,303.2 | 16,043.6 |
| Account Receivables, % | 23.57 | 24.7 | 21.7 | 20.39 | 20.59 | 22.19 | 22.19 | 22.19 | 22.19 | 22.19 |
| Inventories | 1,518.9 | 2,033.0 | 3,736.2 | 2,942.1 | 2,833.4 | 3,701.6 | 4,464.1 | 5,383.7 | 6,492.7 | 7,830.2 |
| Inventories, % | 9.95 | 11.55 | 12.13 | 10.52 | 10 | 10.83 | 10.83 | 10.83 | 10.83 | 10.83 |
| Accounts Payable | 4,116.2 | 4,749.6 | 7,116.6 | 4,663.4 | 7,621.3 | 8,245.6 | 9,944.2 | 11,992.6 | 14,463.0 | 17,442.4 |
| Accounts Payable, % | 26.96 | 26.99 | 23.11 | 16.67 | 26.89 | 24.12 | 24.12 | 24.12 | 24.12 | 24.12 |
| Capital Expenditure | -770.8 | -1,314.4 | -2,891.4 | -4,758.9 | -2,476.7 | -3,258.1 | -3,929.3 | -4,738.7 | -5,714.8 | -6,892.1 |
| Capital Expenditure, % | -5.05 | -7.47 | -9.39 | -17.02 | -8.74 | -9.53 | -9.53 | -9.53 | -9.53 | -9.53 |
| Tax Rate, % | 29.43 | 29.43 | 29.43 | 29.43 | 29.43 | 29.43 | 29.43 | 29.43 | 29.43 | 29.43 |
| EBITAT | 846.0 | 1,414.8 | 2,664.1 | 1,345.4 | 1,269.0 | 2,142.0 | 2,583.3 | 3,115.4 | 3,757.2 | 4,531.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -437.4 | -62.7 | -1,419.5 | -3,366.9 | 2,793.0 | -2,169.3 | -837.9 | -1,010.5 | -1,218.6 | -1,469.7 |
| WACC, % | 5.32 | 5.31 | 5.31 | 5.29 | 5.29 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -5,807.1 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -1,521 | |||||||||
| Terminal Value | -84,318 | |||||||||
| Present Terminal Value | -65,117 | |||||||||
| Enterprise Value | -70,924 | |||||||||
| Net Debt | 316 | |||||||||
| Equity Value | -71,241 | |||||||||
| Diluted Shares Outstanding, MM | 272 | |||||||||
| Equity Value Per Share | -261.75 |
Your Benefits with Laxmi Organic Industries Limited (LXCHEMNS)
- Comprehensive LXCHEMNS Financials: Access historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditure parameters.
- Real-Time Calculations: Automatic updates for intrinsic value and NPV calculations.
- Scenario Simulation: Evaluate various scenarios to assess Laxmi Organic's future performance.
- User-Friendly Interface: Designed for professionals while remaining beginner-friendly.
Key Features
- Real-Life LXCHEMNS Data: Pre-loaded with Laxmi Organic Industries Limited’s historical financials and future projections.
- Fully Customizable Inputs: Tailor revenue growth, profit margins, WACC, tax rates, and capital expenditures to fit your analysis.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on the parameters you set.
- Scenario Testing: Develop multiple forecasting scenarios to evaluate various valuation results.
- User-Friendly Design: Intuitive and organized layout suitable for both professionals and newcomers.
How It Works
- Step 1: Download the Excel file for Laxmi Organic Industries Limited (LXCHEMNS).
- Step 2: Examine the pre-filled financial data and forecasts for Laxmi Organic.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Review the results and leverage the insights for your investment decisions.
Why Choose the Laxmi Organic Industries Limited (LXCHEMNS) Calculator?
- Precision: Utilizes authentic Laxmi Organic financials for precise data.
- Versatility: Tailored for users to easily test and adjust inputs according to their needs.
- Efficiency: Eliminate the complexity of creating a DCF model from the ground up.
- Professional Quality: Crafted with the accuracy and ease of use expected at the CFO level.
- User-Centric: Intuitive design makes it accessible for everyone, regardless of financial modeling expertise.
Who Should Utilize This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for portfolio evaluation in relation to Laxmi Organic Industries Limited (LXCHEMNS).
- Corporate Finance Teams: Assess valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Offer clients precise valuation insights pertaining to Laxmi Organic Industries Limited (LXCHEMNS).
- Students and Educators: Leverage real-world data to enhance financial modeling skills in academic settings.
- Industry Enthusiasts: Gain insights into how companies like Laxmi Organic Industries Limited (LXCHEMNS) are evaluated in the market.
What the Template Includes
- Preloaded LXCHEMNS Data: Historical and forecasted financial metrics, encompassing revenue, EBIT, and capital investments.
- DCF and WACC Models: Advanced spreadsheets for determining intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted fields for modifying revenue growth rates, tax percentages, and discount rates.
- Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
- Key Ratios: Ratios for profitability, leverage, and efficiency to assess financial performance.
- Dashboard and Charts: Visual representations of valuation results and underlying assumptions.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.